NARVIGA 9 AS

4610 KRISTIANSAND S

Finances

Share Ownership

Return on Equity

8,9 %

Current Ratio

1,11

Debt-to-Equity Ratio

2,09

Key figures (NOK)	2022	2021	2020	2019
Revenue	5 587 000	5 134 000	4 917 000	4 701 000
Net Income	1 334 000	1 257 000	1 468 000	1 055 000
Total Assets	47 085 000	54 246 000	55 101 000	50 304 000
Total Equity	14 992 000	14 958 000	18 000 000	16 532 000

Income (NOK)	2022	2021	2020	2019
Revenue	5 587 000	5 134 000	4 917 000	4 701 000
Expenditure	2 850 000	2 842 000	2 255 000	2 454 000
Operating Profit	2 738 000	2 292 000	2 662 000	2 248 000
Financial Income	18 000	4 000	4 000	9 000
Financial Costs	1 046 000	683 000	784 000	904 000
Financial Balance	−1 028 000	−679 000	−780 000	−895 000
Earnings Before Tax	1 710 000	1 612 000	1 882 000	1 352 000
Tax	376 000	355 000	414 000	298 000
Net Income	1 334 000	1 257 000	1 468 000	1 055 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	46 234 000	47 473 000	48 255 000	49 466 000
Total Current Assets	851 000	6 773 000	6 846 000	837 000
Total Assets	47 085 000	54 246 000	55 101 000	50 304 000
Total Retained Equity	1 342 000	1 308 000	4 050 000	2 582 000
Total Equity	14 992 000	14 958 000	18 000 000	16 532 000
Total Long-Term Debt	31 328 000	32 427 000	33 725 000	29 687 000
Total Current Debt	766 000	6 861 000	3 376 000	4 085 000
Total Equity and Debt	47 085 000	54 246 000	55 101 000	50 304 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	0	0	0	0
Other Income	5 587 000	5 134 000	4 917 000	4 701 000
Revenue	5 587 000	5 134 000	4 917 000	4 701 000
Cost of Goods Sold	0	0	0	0
Salary Costs	0	0	0	0
Depreciation	1 186 000	1 202 000	1 211 000	1 208 000
Impairment	0	0	0	0
Expenditure	2 850 000	2 842 000	2 255 000	2 454 000
Operating Profit	2 738 000	2 292 000	2 662 000	2 248 000
Financial Income	18 000	4 000	4 000	9 000
Financial Costs	1 046 000	683 000	784 000	904 000
Financial Balance	−1 028 000	−679 000	−780 000	−895 000
Dividends	1 300 000	4 000 000	0	0
Net Income	1 334 000	1 257 000	1 468 000	1 055 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	0	0	0	0
Real Eastate	46 234 000	47 473 000	48 236 000	49 400 000
Machinery and Plant Facilities	0	0	0	0
Fixtures	0	0	20 000	66 000
Total Tangible Assets	46 234 000	47 473 000	48 255 000	49 466 000
Total Fiancial Fixed Assets	0	0	0	0
Total Fixed Assets	46 234 000	47 473 000	48 255 000	49 466 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	159 000	6 470 000	164 000	464 000
Total Current Assets	851 000	6 773 000	6 846 000	837 000
Total Assets	47 085 000	54 246 000	55 101 000	50 304 000
Total Equity	14 992 000	14 958 000	18 000 000	16 532 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	31 328 000	32 427 000	33 725 000	29 687 000
Creditors	76 000	375 000	100 000	73 000
Unpaid Taxes	0	0	82 000	0
Dividends	1 300 000	4 000 000	0	0
Other Current Debt	317 000	6 148 000	2 806 000	3 761 000
Total Current Debt	766 000	6 861 000	3 376 000	4 085 000
Total Equity and Debt	47 085 000	54 246 000	55 101 000	50 304 000

Financial indicators	2022	2021	2020	2019
Return on Equity	8,9 %	8,4 %	8,16 %	6,38 %
Debt-to-Equity Ratio	2,09	2,17	1,87	1,8
Operating Profit Margin	49,01 %	44,64 %	54,14 %	47,82 %
Current Ratio	1,11	0,99	2,03	0,2
Quick Ratio	1,11	0,99	2,03	0,2
Equity Ratio	0,32	0,28	0,33	0,33
Gross Profit Margin	100 %	100 %	100 %	100 %